| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 67,869 | 10,000 | 0 | 57,869 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ANCHORAGE STRUCTURED CREDIT FUND LP - 1039653 SHS | FMV | 2,523,811 | 2,523,811 |
| ARES PATHFINDER FUND (OFFSHORE) LP - 2552430 SHS | FMV | 2,968,663 | 2,968,663 |
| ARROWSTREET INTL EQUITY EAFE TRUST FUND - 73130 SHS | FMV | 10,500,690 | 10,500,690 |
| ARTISAN INTERNATIONAL FUND #661 - 109678 SHS | FMV | 2,941,559 | 2,941,559 |
| ARTISAN INTERNATIONAL VALUE FUND #1672 - 64117 SHS | FMV | 2,946,838 | 2,946,838 |
| BLACKROCK ADVANTAGE EMERGING MARKETS FUND CLASS K #2015 - 684098 SHS | FMV | 6,553,659 | 6,553,659 |
| BLUE OWL GP STAKES IV OFFSHORE - 3126592 SHS | FMV | 4,800,677 | 4,800,677 |
| FIDELITY 500 INDEX FUND CLASS AI #2328 - 189891 SHS | FMV | 30,505,094 | 30,505,094 |
| H.I.G. MIDDLE MARKET LBO FUND III L.P. - 1060041 SHS | FMV | 1,276,491 | 1,276,491 |
| HELLMAN & FRIEDMAN CAPITAL PARTNERS X L.P. - 1794075 SHS | FMV | 1,982,165 | 1,982,165 |
| HILDENE OPPORTUNITIES OFFSHORE FUND SERIES-48 LTD - 5000 SHS | FMV | 5,949,661 | 5,949,661 |
| MARATHON EMERGING MARKETS BOND OFFSHORE FUND LTD - 4060 SHS | FMV | 4,376,752 | 4,376,752 |
| PACIFIC ASSET MANAGEMENT BANK LOAN FUND LP - 2750000 SHS | FMV | 3,222,015 | 3,222,015 |
| PGIM HIGH YIELD FUND CLASS Q #1067 - 528560 SHS | FMV | 2,491,226 | 2,491,226 |
| PIMCO INCOME FUND CLASS INS #1821 - 225566 SH | FMV | 2,395,506 | 2,395,506 |
| PRIMA MORTGAGE INVESTMENT TRUST LLC - 1197159 SHS | FMV | 4,119,441 | 4,119,441 |
| PRIVATE EQUITY PARTNERS IX OFFSHORE LP - 1737537 SHS | FMV | 259,556 | 259,556 |
| PRUDENTIAL CORE FIXED INCOME - 2202585 SHS | FMV | 7,461,417 | 7,461,417 |
| ROSE AFFORDABLE HOUSING PRESERVATION FUND V REIT LP - 2244095 SHS | FMV | 2,150,057 | 2,150,057 |
| SCULPTOR REAL ESTATE PARALLEL FUND B, IV L.P. - 1601878 SHS | FMV | 1,560,457 | 1,560,457 |
| STATE STREET LONG U.S. TREASURY INDEX - 509535 SHS | FMV | 7,710,792 | 7,710,792 |
| WARBURG PINCUS GLOBAL GROWTH L.P. - 2525100 SHS | FMV | 3,674,829 | 3,674,829 |
| WELLINGTON TRUST CO NATL ASSOC. MULTIPLE COMMON TRUST - 258264 SHS | FMV | 6,231,909 | 6,231,909 |
| WHITEHORSE LIQUIDITY PARTNERS (OFFSHORE) II LP - 2961696 SHS | FMV | 4,669,350 | 4,669,350 |
| U.S. TRUST MCT INVESTMENTS | FMV | 2 | 2 |
| LYCEUM, INC. LLC | FMV | 1 | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,590 | 0 | 0 | 4,590 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RIGHT-OF-USE ASSETS | 30,667 | 17,651 | 17,651 |
| OTHER ASSETS | 60,821 | 58,216 | 58,216 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 17,485 | 0 | 0 | 17,485 |
| OTHER EXPENSES | 3,171 | 0 | 0 | 3,169 |
| MEMBERSHIP DUES | 20,729 | 0 | 0 | 20,729 |
| LYCEUM OTHER EXPENSES | 276,587 | 0 | 87,396 | 105,303 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME | 0 | 533,020 | 0 |
| DEVELOPER FEE | 29,019 | 29,019 | 29,019 |
| OTHER PRI REVENUE | 33,416 | 33,416 | 33,416 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 14,061,712 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAXES | 90,115 | 285,615 |
| OPERATING LEASE LIABILITY | 30,994 | 17,651 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| CAPITAL FOR CHANGE | NONE | 105,000 | 105,000 | 2013-10 | 2023-11 | 300.0000000000 % | UNSECURED | COMMUNITY LOAN POOL - BELOW MKT RATE LOANS (5 YR EXT) | 0 | ||
| NEIGHBORWORKS NEW HORIZONS | NONE | 300,000 | 300,000 | 2019-07 | 2022-07 | 0 % | UNSECURED | ACQUISITION & PREDEVELOPMENT ACTIVITIES | 0 | ||
| BILLINGS FORGE LP | NONE | 2,108,500 | 2,108,500 | 2015-11 | 2055-11 | 257.0000000000 % | UNSECURED | NOTE RECEIVED AS PART OF SALE OF PROPERTY | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 453,862 | 453,862 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 153,569 | 0 | 0 | 113,158 |
| PERC EXPENSES | 160,754 | 0 | 0 | 176,875 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ALT INVESTMENT FOREIGN TAX | 108,670 | 106,157 | 0 | 0 |
| EXCISE TAXES | 239,750 | 0 | 0 | 0 |